Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.39% first-year return on $446k initial cash invested.
-18.39%
Cash On Cash
2.49%
Cap Rate
0.4
DSCR
$9,498
Rent
-$6,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,498 income − $16,336 expenses = $6,838 out of pocket
Investment Breakdown
|
Purchase Price
$2039k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$446k
Downpayment
20%
$408k
Closing costs
1%
$20,390
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,498
Total Expenses
$16,336
Mortgage P&I
113%
$10,689
Property Taxes
17%
$1,647
Home Insurance
8%
$770
HOA
0%
$0
Property Management
12%
$1,140
CapEx
4%
$380
Vacancy
3%
$285
Maintenance
4%
$380
Other
11%
$1,045